Stock SUNWAY SUNWAY
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sunway

Equities

SUNWAY

MYL5211OO007

Construction & Engineering

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-06-06 pm EDT 		5-day change 1st Jan Change
3.55 MYR -1.39% Intraday chart for Sunway +1.43% +72.33%
Jun. 07 Sunway Unit Issues First Tranche of Islamic Debt Worth MYR65 Million MT
May. 21 Sunway Berhad Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,832 7,871 8,409 7,920 11,239 20,002 - -
Enterprise Value (EV) 1 12,514 13,140 14,311 15,019 18,589 26,453 26,861 26,983
P/E ratio 12.3 x 22.2 x 3.83 x 15.5 x 18.3 x 25.6 x 23.2 x 20.8 x
Yield 4.17% 0.93% 1.45% 2.16% 2.67% 1.7% 1.84% 1.9%
Capitalization / Revenue 1.85 x 2.05 x 2.26 x 1.52 x 1.83 x 3.07 x 2.88 x 2.7 x
EV / Revenue 2.62 x 3.43 x 3.85 x 2.89 x 3.03 x 4.05 x 3.87 x 3.64 x
EV / EBITDA 15.6 x 27.7 x 26.3 x 21 x 22.2 x 30.6 x 27.4 x 25.4 x
EV / FCF 21.5 x 164 x 88.1 x - 65.8 x 23.3 x 66.2 x 33.7 x
FCF Yield 4.64% 0.61% 1.13% - 1.52% 4.29% 1.51% 2.97%
Price to Book 0.93 x 0.83 x 0.84 x 0.76 x 0.96 x 1.39 x 1.34 x 1.26 x
Nbr of stocks (in thousands) 4,906,569 4,888,927 4,889,070 4,889,075 5,455,663 5,634,344 - -
Reference price 2 1.800 1.610 1.720 1.620 2.060 3.550 3.550 3.550
Announcement Date 2/25/20 3/31/21 2/25/22 2/23/23 2/21/24 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,780 3,833 3,714 5,195 6,140 6,525 6,942 7,416
EBITDA 1 800.3 474.7 543.4 713.6 838.3 865.8 981 1,062
EBIT 1 565.2 250.8 327.1 618.5 696.9 779.9 856.9 949.9
Operating Margin 11.82% 6.54% 8.81% 11.9% 11.35% 11.95% 12.34% 12.81%
Earnings before Tax (EBT) 1 914.2 509.3 465.7 919.8 993.2 1,095 1,214 1,324
Net income 1 766.6 359.6 2,665 676.7 737.8 799.8 871.2 956.5
Net margin 16.04% 9.38% 71.76% 13.03% 12.02% 12.26% 12.55% 12.9%
EPS 2 0.1461 0.0725 0.4491 0.1043 0.1124 0.1387 0.1528 0.1710
Free Cash Flow 1 580.7 80.04 162.4 - 282.7 1,136 405.7 801.4
FCF margin 12.15% 2.09% 4.37% - 4.6% 17.4% 5.84% 10.81%
FCF Conversion (EBITDA) 72.56% 16.86% 29.88% - 33.72% 131.16% 41.35% 75.45%
FCF Conversion (Net income) 75.75% 22.26% 6.09% - 38.31% 141.98% 46.56% 83.78%
Dividend per Share 2 0.0750 0.0150 0.0250 0.0350 0.0550 0.0605 0.0653 0.0674
Announcement Date 2/25/20 3/31/21 2/25/22 2/23/23 2/21/24 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q3
Net sales -
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 180.3
Net margin -
EPS 2 0.0251
Dividend per Share -
Announcement Date 11/22/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 3,682 5,269 5,901 7,099 7,350 6,451 6,860 6,981
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.601 x 11.1 x 10.86 x 9.948 x 8.768 x 7.451 x 6.992 x 6.573 x
Free Cash Flow 1 581 80 162 - 283 1,136 406 801
ROE (net income / shareholders' equity) 8.56% 4.01% 2.73% 5.51% 5.59% 5.52% 5.8% 6.18%
ROA (Net income/ Total Assets) 3.38% 1.69% 1.28% 2.65% 2.7% 2.73% 2.87% 3.09%
Assets 1 22,669 21,307 209,028 25,571 27,338 29,311 30,355 30,985
Book Value Per Share 2 1.930 1.950 2.050 2.140 2.150 2.550 2.650 2.810
Cash Flow per Share 2 0.1900 0.1700 0.1800 0.0700 0.0600 0.2200 0.1400 0.1700
Capex 1 336 748 876 - 108 320 281 242
Capex / Sales 7.03% 19.51% 23.59% - 1.75% 4.91% 4.05% 3.26%
Announcement Date 2/25/20 3/31/21 2/25/22 2/23/23 2/21/24 - - -
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Sunway

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
11
Last Close Price
3.55 MYR
Average target price
3.811 MYR
Spread / Average Target
+7.35%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Construction & Engineering

1st Jan change Capi.
SUNWAY Stock Sunway
+72.33% 4.26B
VINCI Stock VINCI
-2.59% 68.29B
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
+0.17% 58.15B
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+24.80% 39.43B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+16.63% 32.22B
FERROVIAL SE Stock Ferrovial SE
+9.45% 28.61B
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+17.61% 21.32B
WSP GLOBAL INC. Stock WSP Global Inc.
+11.96% 18.85B
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+74.53% 17.67B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+45.11% 17.73B
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. SUNWAY Stock
  4. Financials Sunway